SHE:002772 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Net Income	449.46	334.96	128.03	159.58	158.35	54.97
Depreciation & Amortization	314.75	314.75	286.54	268.72	275.4	257.49
Other Amortization	0.32	0.32	0.15	0.14	0.14	0.1
Loss (Gain) From Sale of Assets	6.54	6.54	2.49	-0.01	-0.18	0.03
Asset Writedown & Restructuring Costs	6.42	6.42	0.15	0.06	0.08	0
Loss (Gain) From Sale of Investments	-24.9	-24.9	-28.11	-4.25	41.96	-17.77
Provision & Write-off of Bad Debts	0.82	0.82	0.67	-0.4	0.93	-0.18
Other Operating Activities	1.51	56.76	88.55	90.34	94.88	80.25
Change in Accounts Receivable	-22.9	-22.9	-3.9	20.69	-35.7	2.54
Change in Inventory	-264.44	-264.44	9.2	-26.29	-85.39	-912.13
Change in Accounts Payable	87.67	87.67	10.75	-6.09	43.22	121.02
Operating Cash Flow	555.25	496	494.52	502.48	493.7	-413.68
Operating Cash Flow Growth	13.37%	0.30%	-1.58%	1.78%	-	-
Capital Expenditures	-634.25	-551.55	-245.15	-107	-245.86	-286.47
Sale of Property, Plant & Equipment	1.36	1.18	7.72	0.03	3	0.39
Investment in Securities	-25	-25	-56.73	50	-150	433
Other Investing Activities	9.72	7.52	10.09	22.02	12.47	17.18
Investing Cash Flow	-648.16	-567.85	-284.07	-34.94	-380.39	164.09
Long-Term Debt Issued	-	1,826	1,477	815	1,323	1,460
Long-Term Debt Repaid	-	-1,354	-1,211	-1,359	-1,521	-680.83
Net Debt Issued (Repaid)	760.8	471.56	265.38	-544.4	-197.61	778.79
Repurchase of Common Stock	-21.96	-21.96	-125.57	-	-	-
Common Dividends Paid	-245.26	-187.02	-199.56	-210.79	-170.32	-148.66
Other Financing Activities	6.86	4.25	-	-	-	-
Financing Cash Flow	500.44	266.83	-59.76	-755.2	-367.93	630.14
Foreign Exchange Rate Adjustments	0	0.01	-0	-	-	-
Net Cash Flow	407.53	194.98	150.68	-287.66	-254.62	380.55
Free Cash Flow	-79	-55.55	249.36	395.48	247.84	-700.15
Free Cash Flow Growth	-	-	-36.95%	59.57%	-	-
Free Cash Flow Margin	-3.55%	-2.65%	12.89%	20.48%	12.58%	-44.99%
Free Cash Flow Per Share	-0.21	-0.15	0.64	0.97	0.63	-1.78
Cash Income Tax Paid	6.14	5.43	6.22	2.88	2.78	2.34
Levered Free Cash Flow	-348.53	-240.7	49.14	220.23	91.5	-789.16
Unlevered Free Cash Flow	-311.29	-205.22	97.17	272.49	148.05	-738.61
Change in Working Capital	-199.68	-199.68	16.05	-11.7	-77.87	-788.56

Source: S&P Global Market Intelligence. Standard template. Financial Sources.